[XL] QoQ Cumulative Quarter Result on 30-Apr-2006 [#1]

Stock
[XL] XL HOLDINGS BERHAD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- -87.71%
YoY- -60.93%
Quarter Report
Latest QR
Upcoming QR
XL's Result
XL's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 38,083 27,131 19,357 9,728 45,432 36,668 26,876 26.07%
PBT 9,339 6,991 5,886 3,278 20,564 19,519 15,769 -29.40%
Tax -2,311 -2,248 -1,727 -1,419 -5,438 -5,808 -4,786 -38.36%
NP 7,028 4,743 4,159 1,859 15,126 13,711 10,983 -25.68%
-
NP to SH 7,028 4,743 4,159 1,859 15,126 13,711 10,983 -25.68%
-
Tax Rate 24.75% 32.16% 29.34% 43.29% 26.44% 29.76% 30.35% -
Total Cost 31,055 22,388 15,198 7,869 30,306 22,957 15,893 56.10%
-
Net Worth 143,233 141,126 140,329 140,151 138,072 136,601 134,381 4.33%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 1,817 - - - 3,270 - - -
Div Payout % 25.86% - - - 21.62% - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 143,233 141,126 140,329 140,151 138,072 136,601 134,381 4.33%
NOSH 72,707 72,745 72,709 72,617 72,669 72,660 72,638 0.06%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 18.45% 17.48% 21.49% 19.11% 33.29% 37.39% 40.87% -
ROE 4.91% 3.36% 2.96% 1.33% 10.96% 10.04% 8.17% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 52.38 37.30 26.62 13.40 62.52 50.46 37.00 25.99%
EPS 9.67 6.52 5.72 2.56 20.81 18.87 15.12 -25.70%
DPS 2.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.97 1.94 1.93 1.93 1.90 1.88 1.85 4.26%
Adjusted Per Share Value based on latest NOSH - 72,617
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 8.73 6.22 4.44 2.23 10.42 8.41 6.16 26.08%
EPS 1.61 1.09 0.95 0.43 3.47 3.14 2.52 -25.75%
DPS 0.42 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.3285 0.3237 0.3219 0.3215 0.3167 0.3133 0.3082 4.33%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.81 1.04 1.10 1.36 1.63 1.87 2.15 -
P/RPS 1.55 2.79 4.13 10.15 2.61 3.71 5.81 -58.45%
P/EPS 8.38 15.95 19.23 53.13 7.83 9.91 14.22 -29.64%
EY 11.93 6.27 5.20 1.88 12.77 10.09 7.03 42.13%
DY 3.09 0.00 0.00 0.00 2.76 0.00 0.00 -
P/NAPS 0.41 0.54 0.57 0.70 0.86 0.99 1.16 -49.91%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 29/03/07 29/12/06 29/09/06 29/06/06 30/03/06 30/12/05 22/09/05 -
Price 0.76 0.75 1.08 1.20 1.31 1.83 1.74 -
P/RPS 1.45 2.01 4.06 8.96 2.10 3.63 4.70 -54.24%
P/EPS 7.86 11.50 18.88 46.88 6.29 9.70 11.51 -22.39%
EY 12.72 8.69 5.30 2.13 15.89 10.31 8.69 28.82%
DY 3.29 0.00 0.00 0.00 3.44 0.00 0.00 -
P/NAPS 0.39 0.39 0.56 0.62 0.69 0.97 0.94 -44.28%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment